Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $921K |
| Matchday Revenue | $21K |
| Sponsorship | $23K |
| Merchandising | $203K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $373K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $838K |
| Staff Wages | $32K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $556K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.8M |
$1.4M |
$2.4M |
$13.2M |
| Oct 2027 |
$2.9M |
$1.8M |
$1.1M |
$10.8M |
| Sep 2027 |
$5.9M |
$2.4M |
$3.4M |
$9.8M |
| Aug 2027 |
$2.7M |
$1.6M |
$1.1M |
$6.3M |
| Jul 2027 |
$2.4M |
$1.5M |
$901K |
$5.2M |
| Jun 2027 |
$2.6M |
$1.6M |
$956K |
$4.3M |
| May 2027 |
$2.9M |
$1.5M |
$1.4M |
$3.4M |
| Apr 2027 |
$2.9M |
$1.3M |
$1.6M |
$20.8M |
| Mar 2027 |
$4.5M |
$1.4M |
$3.2M |
$19.3M |
| Feb 2027 |
$2.9M |
$1.3M |
$1.6M |
$16.5M |
| Jan 2027 |
$3.7M |
$1.5M |
$2.1M |
$14.9M |
| Dec 2026 |
$4.3M |
$1.4M |
$2.9M |
$12.7M |